[GDB] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 18.29%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 318,128 593,625 373,453 312,936 285,230 273,620 0 -
PBT 6,238 26,893 34,454 30,028 36,638 39,686 0 -
Tax -2,381 -7,464 -8,485 -8,257 -8,430 -9,702 0 -
NP 3,857 19,429 25,969 21,770 28,208 29,984 0 -
-
NP to SH 4,600 20,238 26,832 22,861 28,208 29,984 0 -
-
Tax Rate 38.17% 27.75% 24.63% 27.50% 23.01% 24.45% - -
Total Cost 314,270 574,196 347,484 291,165 257,022 243,636 0 -
-
Net Worth 159,375 159,375 140,625 125,000 112,500 93,772 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 8,750 8,333 8,333 7,814 - -
Div Payout % - - 32.61% 36.45% 29.54% 26.06% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 159,375 159,375 140,625 125,000 112,500 93,772 0 -
NOSH 937,500 937,500 937,500 625,000 625,000 625,000 221,869 27.13%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.21% 3.27% 6.95% 6.96% 9.89% 10.96% 0.00% -
ROE 2.89% 12.70% 19.08% 18.29% 25.07% 31.98% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 33.93 63.32 39.84 50.07 45.64 46.69 0.00 -
EPS 0.49 2.16 2.87 3.65 4.51 5.12 0.00 -
DPS 0.00 0.00 0.93 1.33 1.33 1.33 0.00 -
NAPS 0.17 0.17 0.15 0.20 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 625,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 34.02 63.47 39.93 33.46 30.50 29.26 0.00 -
EPS 0.49 2.16 2.87 2.44 3.02 3.21 0.00 -
DPS 0.00 0.00 0.94 0.89 0.89 0.84 0.00 -
NAPS 0.1704 0.1704 0.1504 0.1337 0.1203 0.1003 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 0.205 0.17 0.475 0.62 0.325 0.35 0.00 -
P/RPS 0.60 0.27 1.19 1.24 0.71 0.75 0.00 -
P/EPS 41.78 7.87 16.60 16.95 7.20 6.84 0.00 -
EY 2.39 12.70 6.03 5.90 13.89 14.62 0.00 -
DY 0.00 0.00 1.96 2.15 4.10 3.81 0.00 -
P/NAPS 1.21 1.00 3.17 3.10 1.81 2.19 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 29/11/22 18/11/21 19/11/20 20/11/19 23/11/18 - -
Price 0.19 0.22 0.47 0.785 0.49 0.285 0.00 -
P/RPS 0.56 0.35 1.18 1.57 1.07 0.61 0.00 -
P/EPS 38.72 10.19 16.42 21.46 10.86 5.57 0.00 -
EY 2.58 9.81 6.09 4.66 9.21 17.95 0.00 -
DY 0.00 0.00 1.99 1.70 2.72 4.68 0.00 -
P/NAPS 1.12 1.29 3.13 3.93 2.72 1.78 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment